[UMCCA] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[UMCCA] UNITED MALACCA BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -0.84%
YoY- -12.6%
Quarter Report
Latest QR
Upcoming QR
UMCCA's Result
UMCCA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 215,801 249,121 192,333 172,889 209,402 216,625 132,406 8.47%
PBT 96,013 125,542 102,281 83,598 97,614 123,396 63,006 7.26%
Tax -17,413 -27,448 -24,033 -18,198 -22,788 -21,046 -10,830 8.22%
NP 78,600 98,094 78,248 65,400 74,826 102,349 52,176 7.06%
-
NP to SH 78,600 98,094 78,248 65,400 74,826 102,349 52,176 7.06%
-
Tax Rate 18.14% 21.86% 23.50% 21.77% 23.35% 17.06% 17.19% -
Total Cost 137,201 151,026 114,085 107,489 134,576 114,276 80,230 9.34%
-
Net Worth 1,066,811 1,041,462 990,200 804,116 864,312 637,896 581,619 10.62%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 27,197 27,015 20,167 11,918 17,866 17,868 10,721 16.76%
Div Payout % 34.60% 27.54% 25.77% 18.22% 23.88% 17.46% 20.55% -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 1,066,811 1,041,462 990,200 804,116 864,312 637,896 581,619 10.62%
NOSH 203,979 202,619 201,670 134,019 134,001 134,011 134,013 7.24%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 36.42% 39.38% 40.68% 37.83% 35.73% 47.25% 39.41% -
ROE 7.37% 9.42% 7.90% 8.13% 8.66% 16.04% 8.97% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 105.80 122.95 95.37 129.00 156.27 161.65 98.80 1.14%
EPS 38.53 48.41 38.80 32.53 55.84 76.37 38.93 -0.17%
DPS 13.33 13.33 10.00 8.89 13.33 13.33 8.00 8.87%
NAPS 5.23 5.14 4.91 6.00 6.45 4.76 4.34 3.15%
Adjusted Per Share Value based on latest NOSH - 134,016
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 102.87 118.75 91.68 82.41 99.82 103.26 63.11 8.47%
EPS 37.47 46.76 37.30 31.17 35.67 48.79 24.87 7.06%
DPS 12.96 12.88 9.61 5.68 8.52 8.52 5.11 16.76%
NAPS 5.0851 4.9643 4.72 3.833 4.1199 3.0406 2.7724 10.62%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 7.01 6.80 6.98 5.08 3.80 5.20 4.62 -
P/RPS 6.63 5.53 7.32 3.94 2.43 3.22 4.68 5.97%
P/EPS 18.19 14.05 17.99 10.41 6.81 6.81 11.87 7.36%
EY 5.50 7.12 5.56 9.61 14.69 14.69 8.43 -6.86%
DY 1.90 1.96 1.43 1.75 3.51 2.56 1.73 1.57%
P/NAPS 1.34 1.32 1.42 0.85 0.59 1.09 1.06 3.98%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 28/03/13 29/03/12 28/03/11 30/03/10 24/03/09 26/03/08 26/03/07 -
Price 7.34 7.36 7.06 5.20 3.90 4.90 4.86 -
P/RPS 6.94 5.99 7.40 4.03 2.50 3.03 4.92 5.89%
P/EPS 19.05 15.20 18.20 10.66 6.98 6.42 12.48 7.29%
EY 5.25 6.58 5.50 9.38 14.32 15.59 8.01 -6.79%
DY 1.82 1.81 1.42 1.71 3.42 2.72 1.65 1.64%
P/NAPS 1.40 1.43 1.44 0.87 0.60 1.03 1.12 3.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment